[ATRIUM] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[ATRIUM] ATRIUM REITS
Announcement Date
23-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 2.83%
YoY- 7.56%
Quarter Report
Latest QR
Upcoming QR
ATRIUM's Result
ATRIUM's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 4,119 4,125 4,117 4,117 4,064 4,050 3,573 9.95%
PBT 2,713 2,738 16,023 2,761 2,685 2,720 9,259 -55.91%
Tax 0 0 0 0 0 0 0 -
NP 2,713 2,738 16,023 2,761 2,685 2,720 9,259 -55.91%
-
NP to SH 2,713 2,738 16,023 2,761 2,685 2,720 9,259 -55.91%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 1,406 1,387 -11,906 1,356 1,379 1,330 -5,686 -
-
Net Worth 150,801 150,765 150,704 137,367 137,281 134,602 134,584 7.88%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 2,679 2,679 2,679 2,679 2,679 2,679 2,594 2.17%
Div Payout % 98.77% 97.87% 16.72% 97.05% 99.80% 98.52% 28.03% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 150,801 150,765 150,704 137,367 137,281 134,602 134,584 7.88%
NOSH 121,801 121,801 121,801 121,801 121,801 121,801 121,828 -0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 65.87% 66.38% 389.19% 67.06% 66.07% 67.16% 259.14% -
ROE 1.80% 1.82% 10.63% 2.01% 1.96% 2.02% 6.88% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.38 3.39 3.38 3.38 3.34 3.33 2.93 10.00%
EPS 2.23 2.25 13.15 2.27 2.20 2.23 7.60 -55.87%
DPS 2.20 2.20 2.20 2.20 2.20 2.20 2.13 2.18%
NAPS 1.2381 1.2378 1.2373 1.1278 1.1271 1.1051 1.1047 7.90%
Adjusted Per Share Value based on latest NOSH - 121,801
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 1.55 1.55 1.55 1.55 1.53 1.53 1.35 9.65%
EPS 1.02 1.03 6.03 1.04 1.01 1.02 3.49 -55.99%
DPS 1.01 1.01 1.01 1.01 1.01 1.01 0.98 2.03%
NAPS 0.5679 0.5677 0.5675 0.5173 0.517 0.5069 0.5068 7.89%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.35 1.26 1.29 1.22 1.18 1.14 1.07 -
P/RPS 39.92 37.20 38.16 36.09 35.37 34.28 36.48 6.19%
P/EPS 60.61 56.05 9.81 53.82 53.53 51.05 14.08 164.85%
EY 1.65 1.78 10.20 1.86 1.87 1.96 7.10 -62.23%
DY 1.63 1.75 1.71 1.80 1.86 1.93 1.99 -12.46%
P/NAPS 1.09 1.02 1.04 1.08 1.05 1.03 0.97 8.09%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/07/13 18/04/13 22/01/13 23/10/12 19/07/12 24/04/12 17/01/12 -
Price 1.35 1.28 1.26 1.25 1.22 1.16 1.11 -
P/RPS 39.92 37.80 37.28 36.98 36.56 34.89 37.85 3.61%
P/EPS 60.61 56.94 9.58 55.14 55.34 51.94 14.61 158.40%
EY 1.65 1.76 10.44 1.81 1.81 1.93 6.85 -61.32%
DY 1.63 1.72 1.75 1.76 1.80 1.90 1.92 -10.35%
P/NAPS 1.09 1.03 1.02 1.11 1.08 1.05 1.00 5.91%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment